Home › 4-4A Broad St, Lynn MA 01902 › Analyze

Property Analyzer

4-4A Broad St, Lynn MA 01902 — $1,190,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $9,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$110,400/yr
Net operating income (NOI)$49,132/yr
Cap rate4.1%
GRM10.8
Loan amount$892,500
Mortgage (P&I)$5,938/mo
Annual cash flow$-22,122
Cash-on-cash return-7.4%
DSCR0.69

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing